COST DATE FOR ERECTION OF 132 KV DC LINE WITH PANTHER ACSR CONDUCTOR

(DATA FOR 1 KM)

Sl. Description Unit Quantity Rate Amount

No. Rs. Rs.

1. a) Towers with accessories MT 15 0.80 12.000

b) Bolts & Nuts including spring washers MT 0.75 0.80 0.600

2. Foundation materials LS KM 0.65 0.650

3. Earthing materials SETS 3 0.02 0.060

4. PANTHER ACSR Conductor KM 6.1 1.37 8.357

5. Insulators LS KM 1.30 1.300

6. Hardware & Accessories for conductor LS KM 0.60 0.600

7. High tensile galvanised steel wire 7/3.15mm KM 1.01 0.20 0.202

8. Hardware & Accessories for steel wire LS KM 0.03 0.030

Total Material Cost : 23.799

9. Spares @ 3% 0.71

10. Surveys, Lands & rights, tree/crop 2.50 2.50

compensation, works to be executed
as per PTCC approval etc.

11. Erection charges 3.00 3.00

Add work contract tax @ 4% 0.12

SUB-TOTAL 30.13
Price escalation @ 10% 3.01
33.15
Contingencies @ 3% 0.99
34.14
Establishment charges and
Other overhead charges @ 10.75% 3.67
37.81
TOTAL 37.81
OR SAY Rs.38.00 LAKHS
'file:///conversion/tmp/scratch/380392835.xls'#$132kvdc (Rev)
 COST ESTIMATE FOR PROVIDING OFC EQUIPMENT FOR 132 kV SUB-STATION
S.No Description Units Qty Unit Total
Rate. Amount
1 Fibre Optic Cable of ADSS type with kMs.
DWSM, 24 Fibre capacity & following
Accessories
23 1.17 26.91
i) Suspension Clamp sets.
ii) Tension Clamp sets
iii) 4R Stock bridge Vibration dampers
2 Splice boxes (OFC-OFC) Nos. 15 0.036 0.54
3 Splice boxes (OFC-OFAC) Nos. 3 0.036 0.108
4 Fibre distribution panels for termination of Nos.
fibres of 24 Fibre capacity. (Nos.) 2 0.15 0.3
5 Fibre approach cable of 24 Fibre capacity kMs. 3 0.50 1.50
6 OLTE, MUX equipments
6.1 Two directional PDH type OLTE equipment Nos.
with capacity of 8 Mbps in each direction
with 1+1 protection at optical level and hot
stand by power supply system, primary
Multiplexer, Digital Distribution Frame,
Engineering Order Wire Telephone.

2 5 10
9.2 Three directional PDH type OLTE Nos.
equipment with capacity of 8 Mbps in each
direction with 1+1 protection at optical level
and hot stand by power supply system,
Primary Multiplexer, Digital Cross Connect,
Digital Distribution Frame, Engineering
order wire Telephone.
1 10.5
6.2 Main Distribution Frame (MDF) with Krone Nos.
tag block & tool for 100 terminations of
Voice & Data Circuits. 5 0.03 0.15
6.3 Spares for OLTE equipment of 8 Mbps Nos.
capacity suitable accessories. 1 6.4
 9.5 Network Management System comprising Nos.
of Personnal Computer (P IV, 2.8 + GHz,
120 GB HDD, 10/100 Mbps, ETH Card,
1.44 MB FDD with Serial Ports-4 Nos, USB
Ports-4 Nos, Optical Mouse, Optical
keyboard etc., Computer Table, Computer
Chair, Inkjet Printer and Software for
configuration. All necessary Software (OS,
Antivirus, Drivers, Printer etc.) with License
version shall be supplied in the form CD
also.
1 3.49
7 EPAXs (16 / 16) Nos. 2 2.00 4.00
8 EPB Telephones Nos. 25 0.02 0.50
9 48V / 50A Float Cum Boost Charger (1+1) Nos.
1 1.70 1.70
10 48V / 250AH SMF VRLA Battery set Nos. 1 1.50 1.50
11 1.5 ton Split AC Units along with Stabilizers Nos.
2 0.03 0.06
12 6 Pair Telephone Cable kMs. 0.5 0.50 0.25
13 1 Pair Telephone Cable kMs. 0.5 0.20 0.10
14 16 Sq.mm Battery Cable kMs. 0.5 1.30 0.65
A) Sub total 48.27
B) Excise Duty @ 14.42% 6.960
C) Sub total 55.23
D) CST @ 2% on C 1.10
E) Sub total 56.33
F) Errection and Commissioning @ 6% 3.38
GRAND TOTAL (Rs. In Lakhs) 59.71
trends.) or SAY Rs. 60.00 Lakhs
Note:
Sd/-
Chief Engineer / Telecom
 COST DATA FOR ERECTION OF 132 KV DC/SC LINE (DATA FOR 1 KM)

Sl. Description Unit Quantity Rate Amount

No. (Rs.Lakhs) (Rs.Lakhs)

1. a) Towers with accessories MT 15 0.80 12.00

b) Bolts & Nuts MT 0.75 0.80 0.60

2. Foundation materials LS LS 0.65 0.65

3. Earthing materials SETS 3 0.02 0.06

4. PANTHER ACSR Conductor KM 3.05 1.37 4.18

5. Insulators LS LS 1.30 1.30

6. Hardware & Accessories for conductor LS LS 0.60 0.60

7. High tensile galvanised steel wire 7/3.15mm KM 1.01 0.20 0.20

8. Hardware & Accessories for earthwire LS LS 0.03 0.03

Total Material Cost 19.62

9. Spares @ 3% 0.59
10. Surveys, Lands & rights, tree/crop LS LS 2.50 2.50
compensation, works to be executed
as per PTCC approval etc.
11. Erection charges LS LS 3.00 3.00
12. Work Contract Tax 0.12
SUB-TOTAL 25.83
Price escalation @ 10% 2.58
28.41

Add 3% towards contingencies 0.85

29.26

Establishment charges and 3.15

Other overhead charges @ 10.75%
TOTAL 32.41

or say Rs.33.00 lakhs

COST DATA FOR ERECTION OF 132/33 kV SUBSTATION WITH 2x50 MVA POWER
TRANSFORMERS WITH 2NOs.132KV INCOMING AND 4NOs. 33KV OUTGOING FEEDERS(LILO)

Sl. Item Unit Quantity Rate Amount

No. (Rs. lakhs) (Rs. lakhs)
1 50 MVA Transformers Nos. 2 400.000 800.000
2 132 kV Breakers Nos. 4 11.000 44.000
3 33 kV Breakers Nos. 6 3.200 19.200
4. 132 kV Current Transformers Nos. 12 0.900 10.800
5. 33 kV Current Transformers Nos. 18 0.250 4.500
6. 132 kV Potential Transformers. Nos. 3 0.940 2.820
7 33 kV Potential Transformers. Nos. 3 0.140 0.420
8. 132 kV CVTs. Nos. 4 2.600 10.400
9. 132 kV Lightining Arrestors Nos. 12 0.370 4.440
10. 33 kV Lightining Arrestors Nos. 21 0.050 1.050
11. 132 kV Isolators Nos. 7 1.330 9.310
12. 33 kV Isolators Nos. 12 0.310 3.720
13. 33 kV Twin Feeder control & Relay Panels Nos. 2 1.370 2.740
14. 132 kV Feeder control & Relay Panels No. 2 5.400 10.800
15. Transformer HV&LV Control Panels Nos. 2 7.130 14.260
16. LTAC Panels No. 1 1.120 1.120
17. Battery set No. 1 2.770 2.770
18. Station Transformer No. 1 1.100 1.100
19. Control & Power Cables KM 20 0.500 10.000
20. Structures MT 40 0.800 32.000
21. Bolts & Nuts MT 2.5 0.800 2.000
22. 33 kV 5 MVAR Shunt Capacitor Banks Sets 0 9.890 0.000
23. Control House LS LS 40.000 40.000
24. Bus bar Jumpers, insulators, LS LS 5.000 5.000
25 Earth connectors clamps & connectors etc., LS LS 7.500 7.500
25. Foundations for Structures & Trs. LS LS 52.000 52.000
26. Fire Protection Equipment LS LS 3.000 3.000
27. Land & Rights, levelling etc., LS LS 20.000 20.000
28. Roads & Bridges LS LS 21.000 21.000
29. Enclosers & Sidings LS LS 15.000 15.000
30. Office & Stores LS LS 2.000 2.000
31. Sanitary System LS LS 2.000 2.000
32. Water System LS LS 2.000 2.000
33. Electricty System LS LS 2.000 2.000
34. Cable Laying System LS LS 8.000 8.000
35. General Substation equipment LS LS 2.500 2.500
36 Diesel Generator set LS LS 4.000 4.000

SUB - TOTAL 1173.450

Spares @ 3% 29.624
Transport & Insurance @ 4% 39.498
Erection charges @ 6% 59.247
1301.819
Price escalation @10% 130.182
1432.000
Contingencies @ 3% 42.960
1474.960
Establishment and overhead 158.558
charges @ 10.75%
TOTAL 1633.519

OR SAY Rs. 1638.00 LAKHS

 COST DATA FOR ERECTION 132/33 kV SUBSTATION WITH 2 X 50 MVA POWER TRANSFORMERS
(RADIAL)

Sl. Item Unit Quantity Rate Amount

No. (Rs. lakhs) (Rs. lakhs)
1 21.50 MVA Power Transformer Nos. 1 230.00 230.00
16 MVA 37.500 37.500
2 132 kV Breakers Nos. 3 11.00 33.00
3 33 kV Breakers Nos. 6 3.20 19.20
4. 132 kV Current Transformers Nos. 9 0.90 8.10
5. 33 kV Current Transformers Nos. 18 0.25 4.50
6. 132 kV Potential Transformers. Nos. 3 0.94 2.82
7 33 kV Potential Transformers. Nos. 3 0.14 0.42
8. 132 kV CVTs. Nos. 2 2.60 5.20
9. 132 kV Lightining Arrestors Nos. 9 0.37 3.33
10. 33 kV Lightining Arrestors Nos. 21 0.05 1.05
11. 132 kV Isolators Nos. 5 1.33 6.65
12. 33 kV Isolators Nos. 12 0.32 3.84
13. 33 kV Twin Feeder control & Relay Panels Nos. 2 1.37 2.74
14. 132 kV Feeder control & Relay Panels No. 1 5.40 5.40
15. Transformer HV&LV Control Panels Nos. 2 9.00 18.00
16. LTAC Panels No. 1 1.12 1.12
17. Battery set No. 1 2.37 2.37
18. Station Transformer No. 1 1.10 1.10
19. Control & Power Cables KM 15 0.50 7.50
20. Structures MT 50 0.80 40.00
21. Bolts & Nuts MT 2.5 0.80 2.00
22. 33 kV 5 MVAR Shunt Capacitor Banks Sets 0 9.89 0.00
23. Control House LS LS 40.00 40.00
24. Bus bar Jumpers, insulators, LS LS 5.00 5.00
25 Earthing system LS LS 7.50 7.50
26. Foundations for Structures & Trs. LS LS 52.00 52.00
27. Fire Protection Equipment LS LS 3.00 3.00
28. Land & Rights, levelling etc., LS LS 20.00 20.00
29. Roads & Bridges LS LS 21.00 21.00
30. Enclosers & Sidings LS LS 15.00 15.00
31. Sanitary System LS LS 2.00 2.00
32. Water System LS LS 2.00 2.00
33. Electricty System LS LS 2.00 2.00
34. Cable Laying System LS LS 8.00 8.00
General Substation equipment including Air
35. coolers,water coolers,PC with Printer etc LS LS 2.50 2.50
36 Diesel generator set LS LS 4.00 4.00
SUB - TOTAL 619.84
Spares @ 3% 11.59
Transport & Insurance @ 4% 15.45
Erection charges @ 6% 23.18
670.06
Price escalation @ 10% 67.01
737.07
Contingencies @ 3% 22.11
759.18
Establishment & overhead charges @ 10.75% 81.61
TOTAL 840.79
or say Rs.841.00 Lakhs

'file:///conversion/tmp/scratch/380392835.xls'#$2x50 MVA(rad)
COST DATA FOR ERECTION 132/33 kV SUBSTATION WITH 1 X 16 MVA POWER
TRANSFORMER (RADIAL)

Sl. Item Unit Quantity Rate Amount

No. (Rs. lakhs) (Rs. lakhs)

1 16 MVA Transformers No. 1 125.00 125.00

2 132 kV Breakers Nos. 2 11.00 22.00

3 33 kV Breakers Nos. 5 3.20 16.00

4. 132 kV Current Transformers Nos. 6 0.90 5.40

5. 33 kV Current Transformers Nos. 15 0.25 3.75

6. 132 kV Potential Transformers. Nos. 3 0.94 2.82

7 33 kV Potential Transformers. Nos. 3 0.14 0.42

8. 132 kV CVTs. Nos. 2 2.60 5.20

9. 132 kV Lightining Arrestors Nos. 6 0.37 2.22

10. 33 kV Lightining Arrestors Nos. 15 0.05 0.75

11. 132 kV Isolators Nos. 4 1.33 5.32

12. 33 kV Isolators Nos. 11 0.32 3.52

33 kV Twin Feeder control & Relay

13. Panels No. 2 1.37 2.74

14. 132 kV Feeder control & Relay Panels No. 1 5.40 5.40

15. Transformer HV&LV Control Panels No. 1 9.00 9.00

16. LTAC Panels No. 1 1.12 1.12

17. Battery set No. 1 2.37 2.37

18. Station Transformer No. 1 1.10 1.10

19. Control & Power Cables KM 15 0.50 7.50

20. Structures MT 30 0.60 18.00

21. Bolts & Nuts MT 2 0.60 1.20

240.83
22. 33 kV 5 MVAR Shunt Capacitor Banks Sets 0 9.89 0.00

23. Control House LS LS 25.00 25.00

24. Bus bar Jumpers, insulators, earth LS LS 5.00 5.00

connectors clamps & connectors etc.,

25. Foundations for Structures & Trs. LS LS 15.00 15.00

26. Fire Protection Equipment LS LS 1.00 1.00

27. Land & Rights, levelling etc., LS LS 20.00 20.00

28. Roads & Bridges LS LS 10.00 10.00

29. Enclosers & Sidings LS LS 15.00 15.00

30. Office & Stores LS LS 2.00 2.00

31. Sanitary System LS LS 2.00 2.00

32. Water System LS LS 2.00 2.00

33. Electricty System LS LS 2.00 2.00

34. Cable Laying System LS LS 8.00 8.00

35. General Substation equipment LS LS 6.50 6.50

SUB - TOTAL 354.33

Spares @ 3% 6.42
Transport & Insurance @ 4% 8.57
Erection charges @ 6% 12.85
382.17
Price escalation @ 10% 38.22
420.38
Contingencies @ 3% 12.61
433.00
Establishment & overhead
charges @ 10.75% 46.55

TOTAL 479.54

or say Rs.480.00 lakhs

 COST DATA FOR ERECTION 132/33 kV SUBSTATION WITH 1 X 16 MVA POWER
TRANSFORMER

Sl. Item Unit Quantity Rate Amount

No. (Rs. lakhs) (Rs. lakhs)

1 16MVA Transformer(released) No. 1 37.50 37.50

2 132 kV Breakers Nos. 3 11.00 33.00

3 33 kV Breakers Nos. 5 3.20 16.00

4. 132 kV Current Transformers Nos. 9 0.90 8.10

5. 33 kV Current Transformers Nos. 12 0.25 3.00

6. 132 kV Potential Transformers. Nos. 3 0.94 2.82

7 33 kV Potential Transformers. Nos. 3 0.14 0.42

8. 132 kV CVTs. Nos. 2 2.60 5.20

9. 132 kV Lightining Arrestors Nos. 9 0.37 3.33

10. 33 kV Lightining Arrestors Nos. 18 0.05 0.90

11. 132 kV Isolators Nos. 6 1.33 7.98

12. 33 kV Isolators Nos. 11 0.32 3.52

13. 33 kV Twin Feeder control & Relay Panels No. 2 1.37 2.74

14. 132 kV Feeder control & Relay Panels No. 2 5.40 10.80

15. Transformer HV&LV Control Panels No. 1 9.00 9.00

16. LTAC Panels No. 1 1.12 1.12

17. Battery set No. 1 2.37 2.37

18. Station Transformer No. 1 1.10 1.10

19. Control & Power Cables KM 10 0.50 5.00

20. Structures MT 40 0.60 24.00

21. Bolts & Nuts MT 2 0.60 1.20

179.10
22. 33 kV 5 MVAR Shunt Capacitor Banks Sets 0 9.89 0.00

23. Control House LS LS 25.00 25.00

24. Bus bar Jumpers, insulators, earth LS LS 5.00 5.00

connectors clamps & connectors etc.,

25. Foundations for Structures & Trs. LS LS 15.00 15.00

26. Fire Protection Equipment LS LS 1.00 1.00

27. Land & Rights, levelling etc., LS LS 20.00 20.00

28. Roads & Bridges LS LS 10.00 10.00

29. Enclosers & Sidings LS LS 15.00 15.00

30. Office & Stores LS LS 2.00 2.00

31. Sanitary System LS LS 2.00 2.00

32. Water System LS LS 2.00 2.00

33. Electricty System LS LS 2.00 2.00

34. Cable Laying System LS LS 8.00 8.00

35. General Substation equipment LS LS 6.50 6.50

SUB - TOTAL 292.60

Spares @ 3% 5.37
Transport & Insurance @ 4% 7.16
Erection charges @ 6% 10.75
315.88
Price escalation @10% 31.59
347.47
Contingencies @ 3% 10.42
357.90
Establishment & overhead
charges @ 10.75% 38.47

TOTAL 396.37
 COST DATA FOR PLCC ON THE 132 kV LINE WITH NEW SUB-STATION (PER LINK)
Sl. Item Unit Quantity Rate Amount
No. (Rs.) (Rs.)
A. PLCC EQUIPMENT
1. PLCC TERMINAL (TWIN CHANNEL) Nos. 2 3.60 7.20
2. Protection Couplers
3. VFT
4.a) EPAX Nos. 1 3.20 3.20
3. EPB Phones Nos. 25 0.01 0.25
4. 48 V / 150 AH Battery Nos. 1 0.80 0.80
5. 48 V / 35 A Charger Nos. 1 1.10 1.10
6. Digital Multimeter Nos. 1 0.30 0.30
7. A/C Units 1.5 ton capacity Nos. 2 0.35 0.70
8. Wave Traps (630A/0.2 m H) Nos. 2 0.90 1.80
9. Copuling Units (P/P) Nos. 1 0.80 0.80
10. Co-axial cable Nos. 1 0.80 0.80
11. 6 Pair telephone cable KM 0.5 0.20 0.10
12. 1 Pair telephone cable with connectors KM 0.6 0.08 0.05
13. 16 Sq. mm battery cable KM 0.1 0.80 0.08
Spares for item 1-4 @ 3% 0.45
SUB-TOTAL (A) 17.63

B. VSAT EQUIPMENT
TDMA/FTDMA VSAT equipment with all accessories
1.
i. 1.2 M Antenna with IFL cable & Termination Nos. 1 0.15 0.15
ii. 2 Watt VSAT RF Terminal with LNA, SSPA and down Nos. 1 1.50 1.50
convertor and VSAT base band equipment with one
Ethernet port, two serial one 2 W voice port, cables
and connectors

iii. -48 V Inverter Nos. 1 0.05 0.05

Spares @ 3% 0.051
SUB-TOTAL (B) 1.751
SUB-TOTAL (A+B) 19.379

Insurance, Transport & CST @ 8% 1.550

20.93
Erection & Commission charges for A&B including 2.09
provision of earthing system for VSAT 10%
23.02
Contingencies @3% 0.91
23.93
Establishment & Other overhead charges @ 10.75% 2.57
TOTAL 26.50
Recurring Charges per annum
a Bandwidth usage charges
i. 1 No. voice circuit (4.8 kbps) kbps 4500 0.216
ii. Metering data transmission (2kbps) kbps 4500 0.09

b i. DOT charges @ 10% on (a) 0.031

ii. WPC charges @ 3.5% on (a) 0.011
iii. Annual Maintenance & Repair 0.06
0.408
Price Escalation 10% 2.650
GRAND TOTAL 29.563
or SAY Rs.30.00 lakhs
'file:///conversion/tmp/scratch/380392835.xls'#$PLCC 132kV
REC Construction standard No.M11/1979(R-1989) Cost data per KM of 33 kV line with
100 Sq.mm AAA Conductor over 9.1 Mts. PSCC Poles at 105 Mts. Span 75 KG per Sq.Mt. Wind
pressure, working load 280 KGs.

Sl. Item Unit Quantity Rate Amount

No. (Rs.) (Rs.)

1. 9.1 M PSCC Pole Each 12 1408 16896

2. 1.53 M Cross Arm (Channel) Each 10 413 4130

3. Top Clamp with cleat Each 10 135 1350

4. Back clamp Each 10 51 510

5. Stay Sets Each 6 510 3060

6. Bracing Set with double cross arm Set 1 4050 4050

7. 100 Sq.mm AAA Conductor KM 3.06 33576 102743

8. 33 kV Pin-insulator with Pin Each 27 303 8181

9. Strain insulator with pin Set 12 1029 12348

10. Concreting of Pole, Stay sets & Base Concreting LS LS 15400 15400

11. Misc. items like coil earthing, pipe earthing, danger- LS LS 2500 2500
boards

TOTAL COST OF MATERIAL 171168

3% Storage & handling charges on items (1) to (9) 4598

3% Contingencies on Materials 5135

Labour 22350

Transport 4090

10% Estt. & Gen. Charges on material 17117

TOTAL 224457
Price Escalation @ 10% 22446
GRAND TOTAL 246903

or SAY Rs.2.50 Lakhs

'file:///conversion/tmp/scratch/380392835.xls'#$33kv line
 COST DATA FOR ERECTION OF 132 kV BAY EXTENSION (1 No. BAY)

Sl. Item Unit Quantity Rate Amount

No. (Rs. lakhs) (Rs. lakhs)

1 132 kV Breakers No. 1 11.000 11.000

2 132 kV Current Transformers Nos. 3 0.900 2.700

3 132 kV CVTs Nos. 2 2.600 5.200

4 132 kV Feeder control & Relay Panels No. 1 5.400 5.400

5 132 kV Isolators Nos. 2 1.330 2.660

6 132 kV Lightining Arrestors Nos. 3 0.370 1.110

7 Cables KM 5 0.500 2.500

8 Structures (Galvanised) MT 11 0.800 8.800

9 Bolts & Nuts MT 0.55 0.800 0.440

Bus bar Jumpers, insulators, earth connectors

10. LS LS 2.500 2.500
clamps & connectors etc,

11 Foundations for Structures LS LS 3.500 3.500

12 Fire Protection Equipment LS LS 0.200 0.200

13 Land Levelling etc. LS LS 0.500 0.500

14 Roads & Bridges LS LS 0.000 0.000

15 Enclosures & Sidings LS LS 0.000 0.000

16 Water System LS LS 0.200 0.200

17 Cable Laying System LS LS 0.700 0.700

SUB - TOTAL 47.410

Spares @ 3% 1.194

Transport & Insurance @ 4% 1.592

Erectior charges @ 6% 2.389

52.585

Price escalation @10% 5.259

57.844

Contingencies @ 3% 1.735

59.579

Establishment and overhead charges @ 10.75% 6.405

GRAND TOTAL 65.984

OR SAY Rs.66.00 LAKHS

'file:///conversion/tmp/scratch/380392835.xls'#$132kvbay